The Lovesac Company (LOVE)

The Lovesac Company Cash Flow Statement

Financials in millions USD. Fiscal year is March - February.

Fiscal Year	FY 2026	FY 2025	FY 2024	FY 2023	FY 2022
Period Ending	Feb 1, 2026	Feb 2, 2025	Feb 4, 2024	Jan 29, 2023	Jan 30, 2022
Net Income	4.07	11.56	23.86	26.49	47.49
Depreciation & Amortization	15.21	14.71	12.6	10.84	7.86
Stock-Based Compensation	5.51	7.95	4.22	10.45	5.86
Other Adjustments	30.94	20.96	20.77	20.52	5.71
Change in Receivables	5.05	-3.32	-4.36	-0.56	-4.03
Changes in Inventories	18.02	-25.89	21.19	-11.14	-56.82
Changes in Accounts Payable	-8.89	22.39	2.67	-12.77	38.19
Changes in Accrued Expenses	-1.47	17.51	14.02	-18.56	-
Changes in Unearned Revenue	0.29	2.99	1.5	-6.56	7.32
Changes in Other Operating Activities	-19.4	-29.88	-20.02	-40.09	-18.92
Operating Cash Flow	49.33	38.98	76.44	-21.38	32.65
Operating Cash Flow Growth	26.56%	-49.01%	-	-	-19.43%
Capital Expenditures	-23.14	-21.03	-28.74	-25.24	-14.62
Purchases of Intangible Assets	-0.89	-0.49	-0.48	-0.31	-0.5
Investing Cash Flow	-24.02	-21.52	-29.21	-25.55	-15.12
Short-Term Debt Issued	-	-	0.26	-	-
Short-Term Debt Repaid	-	-	-0.26	-	-
Issuance of Common Stock	-	-	-	-	0.1
Repurchase of Common Stock	-7.18	-20.46	-3.68	-1.66	-3.58
Net Common Stock Issued (Repurchased)	-7.18	-20.46	-3.68	-1.66	-3.48
Other Financing Activities	-0.01	-0.3	-0.05	-0.28	-
Financing Cash Flow	-7.19	-20.76	-3.73	-1.94	-3.48
Net Cash Flow	18.12	-3.3	43.5	-48.86	14.05
Free Cash Flow	26.19	17.95	47.71	-46.62	18.03
Free Cash Flow Growth	45.91%	-62.37%	-	-	-43.91%
FCF Margin	3.76%	2.64%	6.81%	-7.16%	3.62%
Free Cash Flow Per Share	1.78	1.07	2.90	-2.92	1.12
Levered Free Cash Flow	-15.3	-7.64	27.08	-77.03	10.5
Unlevered Free Cash Flow	-16.1	-9.61	25.77	-76.95	10.71

Updated Mar 26, 2026. Data Source: Fiscal.ai. Standard template. Financial Sources.

SEC Filings: 10-K · 10-Q